[EPICON] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 10.93%
YoY- -18.97%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 234,544 249,107 259,321 262,389 264,695 298,004 279,034 -2.85%
PBT 5,469 15,667 -7,104 -27,411 -24,609 18,093 7,450 -5.01%
Tax -780 -4,033 -826 -5,096 -2,759 -4,509 -5,146 -26.97%
NP 4,689 11,634 -7,930 -32,507 -27,368 13,584 2,304 12.56%
-
NP to SH 4,689 11,634 -8,290 -32,860 -27,620 13,584 2,338 12.29%
-
Tax Rate 14.26% 25.74% - - - 24.92% 69.07% -
Total Cost 229,855 237,473 267,251 294,896 292,063 284,420 276,730 -3.04%
-
Net Worth 128,895 124,867 104,789 101,147 99,617 19,114 9,103 55.50%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 128,895 124,867 104,789 101,147 99,617 19,114 9,103 55.50%
NOSH 402,798 402,798 374,246 316,084 301,871 318,571 303,437 4.83%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.00% 4.67% -3.06% -12.39% -10.34% 4.56% 0.83% -
ROE 3.64% 9.32% -7.91% -32.49% -27.73% 71.07% 25.68% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 58.23 61.84 69.29 83.01 87.68 93.54 91.96 -7.32%
EPS 1.16 2.89 -2.22 -10.40 -9.15 4.26 0.77 7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.28 0.32 0.33 0.06 0.03 48.34%
Adjusted Per Share Value based on latest NOSH - 316,084
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 39.43 41.88 43.60 44.11 44.50 50.10 46.91 -2.85%
EPS 0.79 1.96 -1.39 -5.52 -4.64 2.28 0.39 12.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2099 0.1762 0.1701 0.1675 0.0321 0.0153 55.51%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.31 0.135 0.16 0.17 0.17 0.24 0.18 -
P/RPS 0.53 0.22 0.23 0.20 0.19 0.26 0.20 17.62%
P/EPS 26.63 4.67 -7.22 -1.64 -1.86 5.63 23.36 2.20%
EY 3.76 21.39 -13.84 -61.15 -53.82 17.77 4.28 -2.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.44 0.57 0.53 0.52 4.00 6.00 -26.18%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 30/08/13 30/08/12 26/08/11 26/08/10 27/08/09 28/08/08 -
Price 0.305 0.14 0.14 0.135 0.17 0.26 0.22 -
P/RPS 0.52 0.23 0.20 0.16 0.19 0.28 0.24 13.74%
P/EPS 26.20 4.85 -6.32 -1.30 -1.86 6.10 28.55 -1.42%
EY 3.82 20.63 -15.82 -77.01 -53.82 16.40 3.50 1.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.45 0.50 0.42 0.52 4.33 7.33 -28.85%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment